PLZL (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2018 | 27.47 | 620.90 | 4.4% | 1.3 млрд. | 36.7 млрд. | 28.2 млрд. | 100.0% | ||
2019 | 40.77 | 1291.40 | 3.2% | 1.3 млрд. | 54.5 млрд. | 124.2 млрд. | 43.9% | ||
2020 | 62.73 | 1412.00 | 4.4% | 1.3 млрд. | 84.2 млрд. | 119.2 млрд. | 70.7% | ||
2021 | 26.75 | 837.60 | 3.2% | 1.4 млрд. | 36.4 млрд. | 166.9 млрд. | 21.8% | ||
2023 | 0.00 | 1220.75 | 0.0% | 1.3 млрд. | 0 | 105.2 млрд. | 0.0% | ||
(E) 2024 | 203.18 | 1735.40 | 11.7% | 946.3 млн. | 134.1 млрд. | 227.0 млрд. | 59.1% | 1693.1 | -2.2% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1 735.40 р. | |
Amount of shares | R2 | 946.25 млн шт | |
Average historical % to be paid | R3 | 59.1% | |
Predicted value: | R4 | 227 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 134 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 203.18 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 203.18 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +11.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 693.13 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -2.4% |
2020 | DIV |
---|---|
2020-07-15 | 24.48 |
2020-09-07 | 24.02 |
2021 | DIV |
---|---|
2021-04-22 | 38.72 |
2021-08-24 | 26.75 |
2024 | DIV |
---|---|
2024-10-23 | 130.18 |
2025 | DIV |
---|---|
2025-03-10 | 73.00 |